First Time Loading...

Itsumo Inc
TSE:7694

Watchlist Manager
Itsumo Inc Logo
Itsumo Inc
TSE:7694
Watchlist
Price: 647 JPY 2.54% Market Closed
Updated: Apr 23, 2024

Intrinsic Value

itsumo.inc.engages in the EC (e-commerce) comprehensive support business. [ Read More ]

The intrinsic value of one Itsumo Inc stock under the Base Case scenario is 1 603.3 JPY. Compared to the current market price of 647 JPY, Itsumo Inc is Undervalued by 60%.

Key Points:
Intrinsic Value
Base Case
1 603.3 JPY
Undervaluation 60%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
Itsumo Inc

Backtest Intrinsic Value
Dive into the past to invest in the future

Run backtest to discover the historical profit from buying and selling Itsumo Inc stocks based on their intrinsic value.

Analyze the historical link between intrinsic value and market price to make more informed investment decisions.

Run Backtest
Settings
Valuation Methods
Buy/Sell Thresholds
Buy When:
%
Sell When:
%
B
S
Run Backtest
How does it work?

Fundamental Analysis

Beta
Ask me anything about
Itsumo Inc

Provide an overview of the primary business activities
of Itsumo Inc.

What unique competitive advantages
does Itsumo Inc hold over its rivals?

What risks and challenges
does Itsumo Inc face in the near future?

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for Itsumo Inc.

Provide P/S
for Itsumo Inc.

Provide P/E
for Itsumo Inc.

Provide P/OCF
for Itsumo Inc.

Provide P/FCFE
for Itsumo Inc.

Provide P/B
for Itsumo Inc.

Provide EV/S
for Itsumo Inc.

Provide EV/GP
for Itsumo Inc.

Provide EV/EBITDA
for Itsumo Inc.

Provide EV/EBIT
for Itsumo Inc.

Provide EV/OCF
for Itsumo Inc.

Provide EV/FCFF
for Itsumo Inc.

Provide EV/IC
for Itsumo Inc.

Compare the intrinsic valuations
of Itsumo Inc and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Itsumo Inc against its competitors.

Analyze the profit margins
(gross, operating, and net) of Itsumo Inc compared to its peers.

Compare the P/E ratios
of Itsumo Inc against its peers.

Discuss the investment returns and shareholder value creation
comparing Itsumo Inc with its peers.

Analyze the financial leverage
of Itsumo Inc compared to its main competitors.

Show all profitability ratios
for Itsumo Inc.

Provide ROE
for Itsumo Inc.

Provide ROA
for Itsumo Inc.

Provide ROIC
for Itsumo Inc.

Provide ROCE
for Itsumo Inc.

Provide Gross Margin
for Itsumo Inc.

Provide Operating Margin
for Itsumo Inc.

Provide Net Margin
for Itsumo Inc.

Provide FCF Margin
for Itsumo Inc.

Show all solvency ratios
for Itsumo Inc.

Provide D/E Ratio
for Itsumo Inc.

Provide D/A Ratio
for Itsumo Inc.

Provide Interest Coverage Ratio
for Itsumo Inc.

Provide Altman Z-Score Ratio
for Itsumo Inc.

Provide Quick Ratio
for Itsumo Inc.

Provide Current Ratio
for Itsumo Inc.

Provide Cash Ratio
for Itsumo Inc.

What is the historical Revenue growth
over the last 5 years for Itsumo Inc?

What is the historical Net Income growth
over the last 5 years for Itsumo Inc?

What is the current Free Cash Flow
of Itsumo Inc?

Discuss the annual earnings per share (EPS)
trend over the past five years for Itsumo Inc.

Financials

Balance Sheet Decomposition
Itsumo Inc

Current Assets 5.6B
Cash & Short-Term Investments 2.7B
Receivables 943.6m
Other Current Assets 1.9B
Non-Current Assets 1B
Long-Term Investments 60m
PP&E 13.6m
Intangibles 420.9m
Other Non-Current Assets 547.1m
Current Liabilities 2.8B
Accounts Payable 1.2B
Accrued Liabilities 272.5m
Short-Term Debt 300m
Other Current Liabilities 1B
Non-Current Liabilities 1.6B
Long-Term Debt 1.6B
Other Non-Current Liabilities 4.1m
Efficiency

Earnings Waterfall
Itsumo Inc

Revenue
12.3B JPY
Cost of Revenue
-9.2B JPY
Gross Profit
3.1B JPY
Operating Expenses
-2.7B JPY
Operating Income
314.3m JPY
Other Expenses
-534.1m JPY
Net Income
-219.8m JPY

Free Cash Flow Analysis
Itsumo Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate
History
Components
Chart
Table
What is Free Cash Flow?
Fundamental Scores

Profitability Score
Profitability Due Diligence

Itsumo Inc's profitability score is 45/100. The higher the profitability score, the more profitable the company is.

Positive Gross Profit
Positive 3-Year Average ROE
Positive 3-Year Average ROIC
Positive 1-Year Revenue Growth
45/100
Profitability
Score

Itsumo Inc's profitability score is 45/100. The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

Itsumo Inc's solvency score is 70/100. The higher the solvency score, the more solvent the company is.

High Interest Coverage
Short-Term Solvency
Average Altman Z-Score
Negative Net Debt
70/100
Solvency
Score

Itsumo Inc's solvency score is 70/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

Price Targets Summary
Itsumo Inc

There are no price targets for Itsumo Inc.
Lowest
Price Target
Not Available
Average
Price Target
Not Available
Highest
Price Target
Not Available
View Analyst Estimates
View Analyst Estimates

Competitive Landscape

Shareholder Return

Price
Itsumo Inc

1M 1M
-6%
6M 6M
-28%
1Y 1Y
-37%
3Y 3Y
-85%
5Y 5Y
-79%
10Y 10Y
-79%
Annual Price Range
647
52w Low
631
52w High
1 199
Price Metrics
Average Annual Return -13.49%
Standard Deviation of Annual Returns 79.6%
Max Drawdown -89%
Shares Statistics
Market Capitalization 3.8B JPY
Shares Outstanding 5 978 000
Percentage of Shares Shorted
N/A

Return Decomposition
Main factors of price return

What is price return decomposition?

Company Profile

Itsumo Inc Logo
Itsumo Inc

Country

Japan

Industry

Media

Market Cap

3.8B JPY

Dividend Yield

0%

Description

itsumo.inc.engages in the EC (e-commerce) comprehensive support business. The company is headquartered in Chiyoda-Ku, Tokyo-To and currently employs 248 full-time employees. The company went IPO on 2020-12-21. The firm provides two services, including EC market place service and EC marketing service. The EC marketing service provides EC strategy and execution support for business partners to enter and grow their EC business and solve problems. EC marketing service includes EC consulting service, marketing creative service, EC big data service and other services. The EC market place service supports sales on the domestic and overseas platforms based on sales contracts in the EC field with brand manufacturers. The EC market place service consists of two service categories, including EC business partners and EC fulfillment, and mainly provides services for major companies.

Contact

TOKYO-TO
Chiyoda-ku
7F, Shin Yurakucho Bldg., 1-12-1, Yuraku-cho
+81345801365
https://itsumo365.co.jp/

IPO

2020-12-21

Employees

248

Officers

President & Representative Director
Mr. Mamoru Sakamoto
Executive VP & Director
Mr. Tomoyuki Mochizuki

See Also

Discover More
What is the Intrinsic Value of one Itsumo Inc stock?

The intrinsic value of one Itsumo Inc stock under the Base Case scenario is 1 603.3 JPY.

Is Itsumo Inc stock undervalued or overvalued?

Compared to the current market price of 647 JPY, Itsumo Inc is Undervalued by 60%.